$209,900
12607 Panther Villa Ct, Houston, TX, 77099
On Market
Just Added
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Ice Maker, Microwave, Dishwasher
Exterior
Lot Size1,755 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN1229010020016
Lot Number16
SubdivisionPanther Point Par R/P
Land UseResidential
Legal DescriptionLT 16 BLK 1 PANTHER POINT PAR R/P
Census Tract453502
Assessed Land Value$45,293
Assessed Improvement Value$178,625
Assessment Year2025
About this property
This home is available for rental. MOVE IN READY! In a gated community. Beautiful two stories 3 Bedrooms and 2 & 1/2 Restrooms, with high ceilings, with attached two cars garage. Open-concept kitchen throughout the living areas. Very Spacious Master Bedroom. Master bathroom with double sink and walk-in closet. Only 10 mins to access US59, BW8, and 12 mins to Hong Kong City Mall, and 15 mins away from Sugar Land Town Square. You will Love It. Come and make this YOUR DREAM HOME today!
Investor Tools
$163,190Estimated Mortgage Balance
$60,728Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,344 /month
Positive
Cash Flow Estimate:
$448 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$224/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,566
$223,918
2025
$45,293
$178,625
$223,918
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,566
$223,918
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Change Lending Llc
Conventional
$169,000
No
First
Nov 22, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$163,190
$60,728
27%
73%
$1,014/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,014/mo
+$708/mo
9.2%
